Padtec Holding SA
BOVESPA:PDTC3
Balance Sheet
Balance Sheet Decomposition
Padtec Holding SA
Padtec Holding SA
Balance Sheet
Padtec Holding SA
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
31
|
14
|
0
|
4
|
3
|
65
|
87
|
50
|
50
|
158
|
|
| Cash |
4
|
0
|
0
|
0
|
1
|
24
|
17
|
17
|
7
|
10
|
|
| Cash Equivalents |
28
|
14
|
0
|
4
|
3
|
40
|
71
|
33
|
43
|
148
|
|
| Short-Term Investments |
5
|
8
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
2
|
|
| Total Receivables |
64
|
3
|
2
|
2
|
2
|
124
|
120
|
169
|
156
|
171
|
|
| Accounts Receivables |
52
|
0
|
0
|
0
|
0
|
100
|
88
|
135
|
126
|
143
|
|
| Other Receivables |
13
|
3
|
2
|
0
|
2
|
24
|
32
|
34
|
30
|
28
|
|
| Inventory |
21
|
0
|
0
|
0
|
0
|
62
|
81
|
93
|
100
|
117
|
|
| Other Current Assets |
20
|
0
|
0
|
0
|
0
|
39
|
38
|
47
|
46
|
46
|
|
| Total Current Assets |
142
|
25
|
3
|
6
|
5
|
290
|
327
|
363
|
363
|
495
|
|
| PP&E Net |
6
|
0
|
0
|
0
|
0
|
19
|
39
|
38
|
40
|
41
|
|
| PP&E Gross |
6
|
0
|
0
|
0
|
0
|
19
|
39
|
38
|
40
|
41
|
|
| Accumulated Depreciation |
13
|
0
|
0
|
0
|
0
|
24
|
28
|
36
|
45
|
56
|
|
| Intangible Assets |
27
|
0
|
0
|
10
|
10
|
29
|
38
|
45
|
53
|
62
|
|
| Goodwill |
3
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
5
|
2
|
3
|
4
|
1
|
17
|
13
|
50
|
58
|
87
|
|
| Long-Term Investments |
28
|
31
|
33
|
37
|
36
|
19
|
12
|
0
|
2
|
33
|
|
| Other Long-Term Assets |
132
|
38
|
16
|
17
|
22
|
3
|
1
|
1
|
1
|
1
|
|
| Other Assets |
3
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
342
N/A
|
95
-72%
|
55
-42%
|
64
+16%
|
64
-1%
|
377
+491%
|
430
+14%
|
497
+15%
|
517
+4%
|
720
+39%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
160
|
0
|
1
|
0
|
0
|
56
|
62
|
68
|
57
|
58
|
|
| Accrued Liabilities |
34
|
0
|
4
|
2
|
3
|
34
|
41
|
39
|
33
|
28
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
91
|
0
|
0
|
0
|
0
|
22
|
25
|
40
|
19
|
82
|
|
| Other Current Liabilities |
24
|
1
|
4
|
2
|
1
|
49
|
44
|
46
|
50
|
51
|
|
| Total Current Liabilities |
309
|
1
|
8
|
5
|
4
|
160
|
172
|
194
|
159
|
219
|
|
| Long-Term Debt |
6
|
0
|
0
|
0
|
0
|
64
|
83
|
98
|
112
|
276
|
|
| Deferred Income Tax |
13
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
13
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
147
|
108
|
44
|
46
|
41
|
50
|
46
|
69
|
92
|
103
|
|
| Total Liabilities |
462
N/A
|
106
-77%
|
53
-50%
|
51
-4%
|
45
-11%
|
274
+504%
|
302
+10%
|
361
+20%
|
364
+1%
|
598
+64%
|
|
| Equity | |||||||||||
| Common Stock |
132
|
132
|
132
|
132
|
132
|
199
|
199
|
199
|
138
|
138
|
|
| Retained Earnings |
238
|
133
|
117
|
106
|
101
|
83
|
71
|
61
|
14
|
14
|
|
| Other Equity |
14
|
10
|
12
|
13
|
13
|
13
|
0
|
3
|
0
|
3
|
|
| Total Equity |
120
N/A
|
11
+91%
|
2
N/A
|
13
+453%
|
18
+38%
|
103
+461%
|
128
+25%
|
136
+6%
|
153
+13%
|
122
-20%
|
|
| Total Liabilities & Equity |
342
N/A
|
95
-72%
|
55
-42%
|
64
+16%
|
64
-1%
|
377
+491%
|
430
+14%
|
497
+15%
|
517
+4%
|
720
+39%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
78
|
78
|
78
|
79
|
79
|
|